Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.76% first-year return on $239k initial cash invested.
-14.76%
Cash On Cash
2.84%
Cap Rate
0.48
DSCR
$6,774
Rent
-$2,936
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1051k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$239k
Downpayment
20%
$210k
Closing costs
1%
$10,507
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,774
Total Expenses
$9,710
Mortgage P&I
76%
$5,151
Property Taxes
14%
$940
Home Insurance
5%
$367
HOA
0%
$0
Property Management
15%
$1,016
CapEx
4%
$271
Vacancy
0%
$0
Maintenance
4%
$271
Other
25%
$1,694
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Monthly. All utilities and heated pool included | $11,052 | $491 | 3 | 2 | 1.01 mi |
Pool/Hot tub/Arcade/Firepit/Billiard b/w LA&Disney | $12,785 | $568 | 3 | 3 | 1.44 mi |
Everything family needs including a heated pool! | $9,273 | $412 | 3 | 2 | 0.94 mi |
Best for the family. Heated pool at no cost. | $9,904 | $440 | 3 | 2 | 0.99 mi |
104 W Rancho Del Cerro | $2,500 | $250 | 4 | 2 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality